Terraced TQ5 1 bed 1 bath

Higher Street, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£7,279

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£44,372

↗ 19%After 5 Years

Return On Investment

74%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,180	£12,363	£12,672	£12,989	£13,378	£63,581
Total Expenses	£10,843	£10,873	£10,915	£10,957	£11,007	£54,595
Profit Before Tax	£1,337	£1,490	£1,757	£2,031	£2,371	£8,986
Profit After Tax	£1,083	£1,207	£1,423	£1,645	£1,921	£7,279
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£13,065	£44,372
Net Return	£5,683	£5,899	£10,995	£14,088	£14,986	£51,651
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change